Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.93% first-year return on $96,855 initial cash invested.
-1.93%
Cash On Cash
5.89%
Cap Rate
1
DSCR
$4,128
Rent
-$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,855
Downpayment
20%
$75,100
Closing costs
1%
$3,755
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,128
Total Expenses
$4,284
Mortgage P&I
44%
$1,833
Property Taxes
8%
$337
Home Insurance
3%
$133
HOA
0%
$0
Property Management
15%
$619
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,032